Code	Sector	Market
264A	Service	Growth

Date of listing approval	2024/09/17
Expected Date	2024/10/22
Lead Underwriter	Nomura
Description

Listed Shares(total)	6,237,100
Trading Unit	100
New Shares	1,000,000
Existing Shares	5,237,100（incl. O.A.）
Shares Outstanding	PreIPO 10,609,200.00
	PostIPO 11,609,200.00
Paid Up Capital	PreIPO Y100,000,000
	PostIPO Y417,400,000
Expected Pricing Date	2024/10/02
Book Building Start	2024/10/03
Book Building End	2024/10/09
Fix Date	2024/10/10
Offering Starts	2024/10/11
Offering Ends	2024/10/17
Expect Pricing	Y630-Y690
Notional PER (based on previous period)	-3.67--4.02
Notional PER(based on results forecast)	261.41-286.31
Offering Price	Y690
Offering Price PER (based on previous period)	261.41-286.31
Offering Price PBR (based on previous period)	-1.07
Offering Price PER (based on results forecast)	286.31
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2021/09
	Consolidated	Non-consolidated
Revenue	-	978,112
Current Profit	-	-395,173
Net Profit	-	-404,714
Net Assets	-	444,526

Fiscal Year End:2022/09
	Consolidated	Non-consolidated
Revenue	-	1,317,868
Current Profit	-	-766,455
Net Profit	-	-770,628
Net Assets	-	245,863

Fiscal Year End:2023/09
	Consolidated	Non-consolidated
Revenue	-	2,007,927
Current Profit	-	-671,662
Net Profit	-	-680,386
Net Assets	-	165,499

Recent Quarter 2024/03
	Consolidated	Non-consolidated
Revenue	-	1,292,684
Current Profit	-	-82,662
Net Profit	-	-82,695
Net Assets	-	382,796

Results Forecast 2024/09
	Consolidated	Non-consolidated
Revenue	-	2,844,000
Current Profit	-	14,000
Net Profit	-	14,000
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2021/09
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	-102.20	-270.90

Fiscal Year End:2022/09
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	-194.60	-472.58

Fiscal Year End:2023/09
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	-171.81	-644.39

Fiscal Year End:Interim Results
	Consolidated	Non-consolidated
Dividend
Net Earning	-	-20.88
Equity	-	-

Fiscal Year End:Results Forecast 2024/09
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	2.41
Equity	-	-

■Over allotment(813,500)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
90%	Nomura	03-3211-1811
5%	SMBC Nikko	03-5644-3111
2.5%	SBI SECURITIES Co.,Ltd.	03-5562-7210
1%	Rakuten Securities	03-6406-2681
0.5%	Matsui	03-5216-0606
0.5%	Monex	03-4323-3800
0.5%	Okasan	03-3272-2211